Financhill
Sell
49

HQY Quote, Financials, Valuation and Earnings

Last price:
$91.08
Seasonality move :
6.8%
Day range:
$91.32 - $92.69
52-week range:
$74.07 - $116.65
Dividend yield:
0%
P/E ratio:
41.98x
P/S ratio:
6.25x
P/B ratio:
3.67x
Volume:
616.4K
Avg. volume:
859.5K
1-year change:
-4.52%
Market cap:
$7.8B
Revenue:
$1.2B
EPS (TTM):
$2.18
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $733.6M $756.6M $861.7M $999.6M $1.2B
Revenue Growth (YoY) 37.89% 3.13% 13.9% 16% 20.03%
 
Cost of Revenues $394.3M $415.6M $466.2M $469.7M $507.2M
Gross Profit $339.3M $340.9M $395.5M $529.9M $692.6M
Gross Profit Margin 46.25% 45.06% 45.9% 53.01% 57.73%
 
R&D Expenses $124.8M $157.4M $193.4M $218.8M $239.5M
Selling, General & Admin $134.5M $143M $164.5M $182.9M $223M
Other Inc / (Exp) -$42M -$72.2M -$29.1M -$9.8M -$40.1M
Operating Expenses $259.3M $300.3M $357.9M $401.7M $462.5M
Operating Income $80M $40.6M $37.7M $128.1M $230.1M
 
Net Interest Expenses $34.9M $32.5M $48.4M $54.3M $59.1M
EBT. Incl. Unusual Items $4.1M -$66.7M -$38.1M $75M $116M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.7M -$22.5M -$12M $19.3M $19.3M
Net Income to Company $8.8M -$44.3M -$26.1M $55.7M $96.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.8M -$44.3M -$26.1M $55.7M $96.7M
 
Basic EPS (Cont. Ops) $0.12 -$0.53 -$0.31 $0.65 $1.11
Diluted EPS (Cont. Ops) $0.12 -$0.53 -$0.31 $0.64 $1.09
Weighted Average Basic Share $74.2M $83.1M $84.4M $85.6M $86.9M
Weighted Average Diluted Share $75.7M $83.1M $84.4M $87M $88.8M
 
EBITDA $195.9M $177.8M $198.9M $281.2M $392.5M
EBIT $80M $40.6M $37.7M $128.1M $230.1M
 
Revenue (Reported) $733.6M $756.6M $861.7M $999.6M $1.2B
Operating Income (Reported) $80M $40.6M $37.7M $128.1M $230.1M
Operating Income (Adjusted) $80M $40.6M $37.7M $128.1M $230.1M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $180M $216.1M $249.2M $300.4M $322.2M
Revenue Growth (YoY) 0.34% 20.08% 15.33% 20.55% 7.23%
 
Cost of Revenues $96.3M $112.8M $114M $131.8M $121.1M
Gross Profit $83.7M $103.3M $135.2M $168.7M $201.1M
Gross Profit Margin 46.5% 47.81% 54.25% 56.15% 62.41%
 
R&D Expenses $38.1M $48.9M $55.6M $60.2M $65.9M
Selling, General & Admin $32.7M $42.4M $46M $54.4M $55.3M
Other Inc / (Exp) -$10.6M -$6.5M -$2.6M -$33.6M --
Operating Expenses $70.8M $91.3M $101.6M $114.6M $121.2M
Operating Income $12.9M $12.1M $33.5M $54.1M $79.9M
 
Net Interest Expenses $7.9M $12.2M $13.5M $18.2M $14M
EBT. Incl. Unusual Items -$9.1M -$6.2M $21.1M $6.2M $67.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.1M -$4.5M $6.4M $515K $15.8M
Net Income to Company -$5M -$1.6M $14.7M $5.7M $51.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5M -$1.6M $14.7M $5.7M $51.7M
 
Basic EPS (Cont. Ops) -$0.06 -$0.02 $0.17 $0.07 $0.60
Diluted EPS (Cont. Ops) -$0.06 -$0.02 $0.17 $0.06 $0.59
Weighted Average Basic Share $83.6M $84.6M $85.7M $87.2M $86M
Weighted Average Diluted Share $83.6M $84.6M $87.1M $88.6M $87M
 
EBITDA $46.4M $52.6M $71.3M $94.8M $118.6M
EBIT $12.9M $12.1M $33.5M $54.1M $79.9M
 
Revenue (Reported) $180M $216.1M $249.2M $300.4M $322.2M
Operating Income (Reported) $12.9M $12.1M $33.5M $54.1M $79.9M
Operating Income (Adjusted) $12.9M $12.1M $33.5M $54.1M $79.9M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $741.4M $831.2M $971M $1.2B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $401M $464.5M $472.3M $506.9M $497.5M
Gross Profit $340.4M $366.7M $498.7M $643.4M $793.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $143.8M $186.6M $216.3M $230.1M $256.8M
Selling, General & Admin $142.2M $161.6M $177.1M $213.6M $209.8M
Other Inc / (Exp) -$47.8M -$56.1M -$12.8M -$40.1M --
Operating Expenses $285.9M $348.2M $393.4M $443.7M $466.6M
Operating Income $54.5M $18.5M $105.3M $199.7M $326.6M
 
Net Interest Expenses $28.6M $44.9M $56.1M $59M $59.1M
EBT. Incl. Unusual Items -$24.3M -$81.9M $45.3M $115.8M $246.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$18.2M -$23.1M $16.2M $19.1M $54.7M
Net Income to Company -$6.1M -$58.8M $29.1M $96.7M $191.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.1M -$58.8M $29.1M $96.7M $191.8M
 
Basic EPS (Cont. Ops) -$0.07 -$0.70 $0.34 $1.12 $2.22
Diluted EPS (Cont. Ops) -$0.07 -$0.70 $0.34 $1.10 $2.18
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $183.3M $178M $260.9M $360.9M $481.8M
EBIT $54.5M $18.5M $105.3M $199.7M $326.6M
 
Revenue (Reported) $741.4M $831.2M $971M $1.2B $1.3B
Operating Income (Reported) $54.5M $18.5M $105.3M $199.7M $326.6M
Operating Income (Adjusted) $54.5M $18.5M $105.3M $199.7M $326.6M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $553.3M $627.9M $737.2M $888M $978.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $294.6M $343.5M $349.6M $384.6M $374.9M
Gross Profit $258.7M $284.4M $387.6M $503.3M $604M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $111.4M $140.7M $163.6M $174.9M $192.2M
Selling, General & Admin $105.8M $124.4M $137.1M $169.9M $156.7M
Other Inc / (Exp) -$40M -$23.9M -$7.6M -$38M -$1.3M
Operating Expenses $217.2M $265.1M $300.7M $344.8M $348.9M
Operating Income $41.4M $19.3M $87M $158.5M $255.1M
 
Net Interest Expenses $21.8M $34.1M $41.8M $45.4M $43.9M
EBT. Incl. Unusual Items -$23M -$38.1M $45.3M $86.1M $216.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$11.5M -$12.2M $16M $15.7M $51.1M
Net Income to Company -$11.5M -$25.9M $29.3M $70.3M $165.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.5M -$25.9M $29.3M $70.3M $165.5M
 
Basic EPS (Cont. Ops) -$0.14 -$0.31 $0.34 $0.81 $1.91
Diluted EPS (Cont. Ops) -$0.14 -$0.31 $0.34 $0.79 $1.89
Weighted Average Basic Share $248.8M $253M $256.3M $260.8M $259.2M
Weighted Average Diluted Share $248.8M $253M $259.6M $265.6M $263.1M
 
EBITDA $139.8M $140.1M $202.1M $281.8M $371.1M
EBIT $41.4M $19.3M $87M $158.5M $255.1M
 
Revenue (Reported) $553.3M $627.9M $737.2M $888M $978.8M
Operating Income (Reported) $41.4M $19.3M $87M $158.5M $255.1M
Operating Income (Adjusted) $41.4M $19.3M $87M $158.5M $255.1M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $328.8M $225.4M $254.3M $404M $295.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $72.8M $87.4M $96.8M $104.9M $118M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $31.2M $32.5M
Other Current Assets $58.6M $38.5M $31.8M $48.6M $63.8M
Total Current Assets $460.2M $351.3M $382.9M $557.4M $477.7M
 
Property Plant And Equipment $118.6M $87M $69.3M $54.4M $46.4M
Long-Term Investments -- -- -- -- --
Goodwill $1.3B $1.6B $1.6B $1.6B $1.6B
Other Intangibles $767M $973.1M $936.4M $835.9M $1.2B
Other Long-Term Assets $37.4M $49.8M $52.2M $67.9M $71.6M
Total Assets $2.7B $3.1B $3.1B $3.2B $3.5B
 
Accounts Payable $1.6M $27.5M $13.9M $12M $14.4M
Accrued Expenses $75.9M $57.6M $43.7M $46M $62.6M
Current Portion Of Long-Term Debt $62.5M $8.8M $17.5M -- --
Current Portion Of Capital Lease Obligations $14M $12.2M $10.2M $9.4M $10M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $204.7M $153.2M $131.1M $117.1M $156.3M
 
Long-Term Debt $998.4M $987.3M $966.8M $923.7M $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.3B $1.2B $1.2B $1.4B
 
Common Stock $8K $8K $8K $9K $9K
Other Common Equity Adj -- -- -- -- --
Common Equity $1.4B $1.9B $1.9B $2B $2.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.9B $1.9B $2B $2.1B
 
Total Liabilities and Equity $2.7B $3.1B $3.1B $3.2B $3.5B
Cash and Short Terms $328.8M $225.4M $254.3M $404M $295.9M
Total Debt $1.1B $996.1M $984.3M $923.7M $1.1B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Cash and Equivalents $649.1M $210.2M $334.1M $322.2M $309.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $84.1M $87.7M $96.2M $106.7M $111.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $42.1M --
Other Current Assets $30.9M $34.2M $44.2M $66.4M --
Total Current Assets $764.1M $332.2M $474.4M $495.2M $498.7M
 
Property Plant And Equipment $106.1M $74.2M $58M $48.7M $41.4M
Long-Term Investments -- -- -- -- $7.8M
Goodwill $1.4B $1.6B $1.6B $1.6B --
Other Intangibles $820.9M $964.5M $860.5M $1.2B --
Other Long-Term Assets $44.9M $48.2M $52.4M $67.7M --
Total Assets $3.1B $3.1B $3.1B $3.5B $3.4B
 
Accounts Payable $5.2M $15.8M $13.4M $10.4M $19.5M
Accrued Expenses $49.9M $33.4M $41.8M $86.7M --
Current Portion Of Long-Term Debt $6.6M $15.3M -- -- --
Current Portion Of Capital Lease Obligations $12.7M $10.7M $9.8M $9.9M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $107.1M $110.4M $96.2M $154.5M $120.6M
 
Long-Term Debt $991.3M $972.2M $924.9M $1.1B $1B
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.2B $1.1B $1.4B $1.3B
 
Common Stock $8K $8K $9K $9K $9K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.9B $1.9B $2B $2.1B $2.1B
 
Total Liabilities and Equity $3.1B $3.1B $3.1B $3.5B $3.4B
Cash and Short Terms $649.1M $210.2M $334.1M $322.2M $309.3M
Total Debt $997.9M $987.5M $924.9M $1.1B $1B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $8.8M -$44.3M -$26.1M $55.7M $96.7M
Depreciation & Amoritzation $115.9M $137.2M $161.2M $153.1M $162.5M
Stock-Based Compensation $42.9M $52.8M $62.6M $77.2M $96.4M
Change in Accounts Receivable -$413K -$11.2M -$9.6M -$8.1M -$13.1M
Change in Inventories -- -- -- -- --
Cash From Operations $181.6M $141M $150.7M $242.8M $339.9M
 
Capital Expenditures $97M $137.1M $119.1M $46.1M $505.5M
Cash Acquisitions -- $504.5M -- -- --
Cash From Investing -$97M -$639.2M -$119.1M -$46.1M -$505.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $950M -- -- $736.9M
Long-Term Debt Repaid -$239.1M -$1B -$8.8M -$54.4M -$561.9M
Repurchase of Common Stock -- -- -- -- $121.5M
Other Financing Activities -$3.9M -$18.4M -$603K $865K -$5.4M
Cash From Financing $52.4M $394.9M -$2.7M -$47M $57.6M
 
Beginning Cash (CF) $328.8M $225.4M $254.3M $404M $295.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $137.1M -$103.4M $28.9M $149.7M -$108M
Ending Cash (CF) $465.9M $122M $283.1M $553.7M $187.9M
 
Levered Free Cash Flow $84.7M $3.9M $31.5M $196.8M -$165.6M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders -$5M -$1.6M $14.7M $5.7M $51.7M
Depreciation & Amoritzation $33.5M $40.5M $37.8M $40.7M $38.8M
Stock-Based Compensation $13.3M $18.2M $21.7M $21.1M $20.5M
Change in Accounts Receivable -$9.9M $2.7M -$3.6M $1.7M -$79K
Change in Inventories -- -- -- -- --
Cash From Operations $22.3M $47.9M $57.1M $90.6M $138.6M
 
Capital Expenditures $79.7M $13.5M $15.4M $12.9M $11.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$79.7M -$13.5M -$15.4M -$12.9M -$11.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $950M -- -- $511.9M --
Long-Term Debt Repaid -$987.5M -$2.2M -- -$536.9M --
Repurchase of Common Stock -- -- -- $58.5M $92.4M
Other Financing Activities -$10.8M -$588K -$22K $268K --
Cash From Financing -$47.2M -$1.1M $2M -$82.4M -$122.4M
 
Beginning Cash (CF) $649.1M $210.2M $334.1M $322.2M $309.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$104.6M $33.3M $43.7M -$4.7M $4.8M
Ending Cash (CF) $544.5M $243.5M $377.8M $317.4M $314.1M
 
Levered Free Cash Flow -$57.4M $34.4M $41.7M $77.7M $127.2M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders -$6.1M -$58.8M $29.1M $96.7M $191.8M
Depreciation & Amoritzation $128.8M $159.6M $155.6M $161.2M $155.2M
Stock-Based Compensation $54.3M $61.4M $72.2M $91.9M $75.7M
Change in Accounts Receivable -$18.6M -$1.6M -$8.5M -$10.5M -$4.5M
Change in Inventories -- -- -- -- --
Cash From Operations $151.3M $145.7M $221.2M $341.2M $414.9M
 
Capital Expenditures $141M $125.2M $45.1M $503.2M $52.3M
Cash Acquisitions $49.5M $455M -- -- --
Cash From Investing -$188.2M -$580.2M -$45.1M -$503.2M -$52.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $736.9M --
Long-Term Debt Repaid -$1B -$6.6M -$56.6M -$536.9M --
Repurchase of Common Stock -- -- -- $58.5M $281.2M
Other Financing Activities -$13.1M -$6.6M $793K $488K --
Cash From Financing $386.6M -$4.5M -$52.3M $150.1M -$375.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $349.8M -$438.9M $123.9M -$11.9M -$12.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $10.3M $20.6M $176.2M -$162M $362.7M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders -$11.5M -$25.9M $29.3M $70.3M $165.5M
Depreciation & Amoritzation $98.4M $120.7M $115.2M $123.3M $116M
Stock-Based Compensation $41.7M $50.3M $59.9M $74.7M $53.9M
Change in Accounts Receivable -$10.1M -$451K $654K -$1.8M $6.8M
Change in Inventories -- -- -- -- --
Cash From Operations $90.4M $95.2M $165.8M $264.1M $339.2M
 
Capital Expenditures $120.8M $108.9M $34.8M $491.9M $38.7M
Cash Acquisitions $49.5M -- -- -- --
Cash From Investing -$167.9M -$108.9M -$34.8M -$491.9M -$38.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $950M -- -- $736.9M --
Long-Term Debt Repaid -$1B -$6.6M -$54.4M -$536.9M --
Repurchase of Common Stock -- -- -- $58.5M $218.2M
Other Financing Activities -$13.4M -$1.6M -$183K -$560K $1.5M
Cash From Financing $397.8M -$1.5M -$51.2M $146M -$287.2M
 
Beginning Cash (CF) $2.1B $548.3M $850M $900.3M $901.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $320.3M -$15.2M $79.8M -$81.8M $13.3M
Ending Cash (CF) $2.5B $533.1M $929.8M $818.5M $914.9M
 
Levered Free Cash Flow -$30.3M -$13.7M $130.9M -$227.8M $300.5M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Did Stan Druckenmiller Sell Broadcom Stock?
Why Did Stan Druckenmiller Sell Broadcom Stock?

In Q3, legendary macro investor Stan Druckenmiller sold his entire…

Why Is CoreWeave Stock Down So Much?
Why Is CoreWeave Stock Down So Much?

AI cloud computing business CoreWeave (NASDAQ:CRWV) has been through a…

Why Did Stan Druckenmiller Buy MercadoLibre Stock?
Why Did Stan Druckenmiller Buy MercadoLibre Stock?

In Q3, billionaire Stan Druckenmiller bought about 4,620 shares of…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Sell
45
CTEV alert for Jan 2

Claritev Corp. [CTEV] is down 20.7% over the past day.

Sell
47
ASTS alert for Jan 2

AST Spacemobile, Inc. [ASTS] is up 14.94% over the past day.

Sell
45
BIDU alert for Jan 2

Baidu, Inc. [BIDU] is up 15.01% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock